Villa Nueva Apartments – Class C Multifamily Investment in Houston, TX

Property Overview:

📍 Address: 5600 North Fwy, Houston, TX 77076
🏢 Unit Count: 541 Units
🏠 Property Class: C
🌐 Land Size: 207,346 sqft (Approx. 4.76 acres)
🏗️ Building Size: 139,709 sqft
💸 Sell Price: $44,362,000 +TC+Fee

📊 Financial Highlights:

MetricAmountGross Income$5,518,565Net Operating Income (NOI)$3,342,809Cap Rate7.54%

💰 Deal Highlights:

💡 Value-Add Opportunity:

• Class C Property: Opportunities to upgrade units and amenities for increased rent potential.

📈 Stable Cash Flow:

• Gross Income: $5.52M annually

• NOI: $3.34M provides strong profitability

💡 Seller Financing Available:

• 30% Minimum Down Payment: Flexible terms with the seller retaining the 1st lien position.

• Ideal for investors looking to leverage creative financing solutions.

🌟 Prime Location:

• Located in Houston, TX, a strong rental market with demand for affordable housing.

• Proximity to major highways, retail, and employment centers ensures tenant demand.

• ARV Summary:

  • Current Valuation (As-Is): $44,362,000

  • After Repair Value (ARV): $50,798,550

  • Potential Value Increase: ~$6,436,550

  This assumes modest rent increases and operational efficiencies. If you expect larger rent increases or additional value-add strategies, the ARV could climb higher.

 Return Analysis:

• Cap Rate: 7.54%

• Down Payment (30%): $13,308,600

• Annual NOI (Net Operating Income): $3,342,809

• Cash-on-Cash Return: 25.12%

🚀 Opportunities for Growth:

✅ Unit Upgrades: Add modern finishes to increase rental income and tenant retention.
✅ Operational Efficiencies: Reduce expenses through streamlined property management.
✅ Market Rent Adjustments: Houston’s strong rental market supports potential rent increases.

Contact Information:

📞 Contact JNA Dynamic Holdings LLC at 469-949-3363 for additional details or to submit your proof of funds.
📧 Email: [email protected]

💡 Investor Note: With seller financing available and a strong NOI, this Class C multifamily investment offers exceptional value and upside potential. Don’t miss this rare opportunity in Houston, TX! 🔑✨